Mitarbeiter: 22 (2023.0)Rechtsform: SCA (commandite par actions)Größe: GEGründungsdatum: 1999-10-01 (26 Jahre)Status: AktivBranche: Transports routiers de fret de proximitéStandort: ESTILLAC (47310), Lot-et-Garonne
STEF TRANSPORT AGEN : revenue, balance sheet and financial ratios
STEF TRANSPORT AGEN is a French company
founded 26 years ago,
specialized in the sector Transports routiers de fret de proximité.
Based in ESTILLAC (47310),
this company of category GE
shows in 2024 a revenue of 40.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Historique financier - STEF TRANSPORT AGEN (SIREN 424462174)
Kennzahl
2024
2023
2021
2020
2019
2018
2017
2016
Umsatz
39 952 099 €
38 095 874 €
37 616 525 €
35 759 097 €
37 833 857 €
37 830 343 €
34 594 036 €
33 220 744 €
Nettoergebnis
2 928 397 €
2 739 121 €
2 413 486 €
2 101 776 €
2 011 467 €
1 618 115 €
1 622 848 €
1 565 281 €
EBITDA
4 997 880 €
4 764 825 €
4 618 920 €
4 164 245 €
4 416 763 €
3 853 091 €
3 684 463 €
3 812 652 €
Nettomarge
7.3%
7.2%
6.4%
5.9%
5.3%
4.3%
4.7%
4.7%
Umsatz und Gewinn- und Verlustrechnung
In 2024, STEF TRANSPORT AGEN achieves revenue of 40.0 M€. Revenue is growing positively over 8 years (CAGR: +2.3%). Vs 2023: +5%. After deducting consumption (1.4 M€), gross margin stands at 38.6 M€, i.e. a rate of 97%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.0 M€, representing 12.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.9 M€, i.e. 7.3% of revenue. This profit can be retained or distributed to shareholders.
Umsatz (2024)
?
Umsatz
Definition
Gesamtbetrag der Verkäufe von Waren und Dienstleistungen des Unternehmens.
Formel
Warenverkäufe + Verkaufte Produktion
39 952 099 €
Bruttomarge (2024)
?
Bruttomarge
Definition
Differenz zwischen Umsatz und Wareneinsatz.
Formel
Umsatz - Wareneinsatz
38 589 147 €
EBITDA (2024)
?
EBITDA (Betriebsergebnis vor Abschreibungen)
Definition
Ressource générée par l'activité courante, avant amortissements et charges financières.
Formel
Wertschöpfung - Personalkosten - Steuern
Interpretation
Positiv = rentable Tätigkeit
4 997 880 €
EBIT (2024)
?
EBIT (Betriebsergebnis)
Definition
Betriebsergebnis, einschließlich Abschreibungen und Rückstellungen.
Formel
EBITDA - Abschreibungen und Rückstellungen + Auflösungen
3 651 461 €
Nettoergebnis (2024)
?
Nettoergebnis
Definition
Bénéfice ou perte après toutes les charges, y compris impôts et éléments exceptionnels.
Le compte de résultat détaillé n'est pas disponible pour cette entreprise (liasse simplifiée ou données confidentielles).
Évolution graphique
Anzeigen :
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Aktiva
Chargement des données...
Poste
Brutto
Abschr.
Netto
%
Entwicklung
Données de bilan actif non disponibles pour cette entreprise
Passiva
Chargement des données...
Poste
Jahr
%
Entwicklung
Données de bilan passif non disponibles pour cette entreprise
Solvenz- und Verschuldungskennzahlen
The debt ratio (= Financial debt / Equity x 100) stands at 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 72%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Verschuldungsgrad (2024)
?
Verschuldungsgrad
Definition
Misst das Verhältnis von Schulden zu Eigenkapital.
Formel
(Finanzschulden / Eigenkapital) x 100
Interpretation
< 50% : Faible 50-100% : Moderat > 100% : Hoch
0.567%
Finanzielle Autonomie (2024)
?
Finanzielle Autonomie
Definition
Anteil des Eigenkapitals an der Gesamtfinanzierung.
Entwicklung der Solvenzkennzahlen STEF TRANSPORT AGEN
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2023
2024
Verschuldungsgrad
0.887
0.521
0.336
3.162
1.275
1.015
0.0
0.567
Finanzielle Autonomie
50.541
53.416
57.39
58.195
62.822
66.719
73.986
72.318
Rückzahlungsfähigkeit
0.042
0.026
0.018
0.168
0.079
0.064
0.0
0.039
Cashflow / Umsatz
4.445%
4.526%
4.167%
4.897%
5.358%
6.044%
7.6%
7.168%
Positionnement sectoriel
Debt ratio
0.572024
2021
2023
2024
Q1: 1.8
Méd: 27.54
Q3: 87.06
Excellent
In 2024, the debt ratio of STEF TRANSPORT AGEN (0.57) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
72.32%2024
2021
2023
2024
Q1: 13.27%
Méd: 31.55%
Q3: 51.53%
Excellent
In 2024, the financial autonomy of STEF TRANSPORT AGEN (72.3%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.04 years2024
2021
2023
2024
Q1: 0.0 years
Méd: 0.0 years
Q3: 1.46 years
Average
In 2024, the repayment capacity of STEF TRANSPORT AGEN (0.04) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquiditätskennzahlen
The liquidity ratio (= Current assets / Current liabilities) stands at 367.02. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquiditätsquote (2024)
?
Liquiditätsquote
Definition
Fähigkeit, kurzfristige Schulden mit dem Umlaufvermögen zu decken.
Formel
Umlaufvermögen / Kurzfristige Verbindlichkeiten
Interpretation
> 1.5 : Sehr gut 1-1.5 : Angemessen < 1 : Risque de liquidité
367.024
Zinsdeckung (2024)
?
Zinsdeckung
Definition
Fähigkeit, Zinsaufwendungen mit dem Betriebsergebnis zu decken.
Entwicklung der Liquiditätskennzahlen STEF TRANSPORT AGEN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Kennzahl
2016
2017
2018
2019
2020
2021
2023
2024
Liquiditätsquote
204.8
217.786
240.724
253.399
276.174
305.362
384.374
367.024
Zinsdeckung
0.054
0.038
0.023
0.011
0.003
0.0
0.0
0.0
Positionnement sectoriel
Liquidity ratio
367.022024
2021
2023
2024
Q1: 117.28
Méd: 164.75
Q3: 253.6
Excellent
In 2024, the liquidity ratio of STEF TRANSPORT AGEN (367.02) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2024
2021
2023
2024
Q1: 0.0x
Méd: 0.0x
Q3: 3.91x
Average
In 2024, the interest coverage of STEF TRANSPORT AGEN (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Umlaufvermögensbedarf und Zahlungsfristen
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 212 days of revenue, i.e. 23.5 M€ to permanently finance. Over 2016-2024, WCR increased by +116%, requiring additional financing.
Operatives Working Capital (2024)
?
Operatives Working Capital
Definition
Besoin de financement généré par le cycle d'exploitation (stocks + créances - dettes fournisseurs).
(Lieferantenverbindlichkeiten / Einkäufe inkl. MwSt.) x 360
Interpretation
Je länger die Frist, desto besser für die Liquidität
48 j
Lagerumschlag (2024)
?
Lagerumschlag (Tage)
Definition
Durchschnittliche Lagerdauer für Waren oder Materialien.
Formel
(Vorräte / Einkaufskosten) x 360
Interpretation
Je niedriger das Verhältnis, desto schneller der Umschlag
5 j
Working Capital in Umsatztagen (2024)
?
Working Capital in Umsatztagen
Definition
Drückt den Betriebskapitalbedarf in Umsatztagen aus.
Formel
(BFR exploitation / CA) x 360
Interpretation
Je weniger Tage, desto besser das Working Capital Management
212 j
Entwicklung des Working Capital und der Zahlungsfristen STEF TRANSPORT AGEN
Visualisierung erstellt mit numbers.finance Sources : INPI & BCE - Anpassungen : Ministère de l'Économie
Kennzahl
2016
2017
2018
2019
2020
2021
2023
2024
BFR d'exploitation
10 908 696 €
11 835 658 €
12 260 814 €
14 047 333 €
15 511 939 €
18 182 700 €
20 725 298 €
23 546 169 €
Lagerumschlag (Tage)
1
4
4
3
3
3
6
5
Crédit clients (jours)
40
40
35
37
39
39
42
40
Crédit fournisseurs (jours)
51
50
41
45
43
46
44
48
Positionnement de STEF TRANSPORT AGEN dans son secteur
Vergleich mit der Branche Transports routiers de fret de proximité
Bewertungsschätzung
Based on 71 transactions of similar company sales
in 2024,
the value of STEF TRANSPORT AGEN is estimated at
6 992 330 €
(range 3 159 291€ - 19 094 137€).
With an EBITDA of 4 997 880€, the sector multiple of 0.9x is applied.
The price/revenue ratio is 0.23x
(conservative valuation).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
71 tx
3159k€6992k€19094k€
6 992 330 €Range: 3 159 291€ - 19 094 137€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 997 880 €×0.9x
Estimation4 589 908 €
3 266 369€ - 18 514 208€
Revenue Multiple30%
39 952 099 €×0.23x
Estimation9 056 504 €
4 230 514€ - 14 768 548€
Net Income Multiple20%
2 928 397 €×3.4x
Estimation9 902 127 €
1 284 762€ - 27 032 342€
Bewertungsentwicklung
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Transports routiers de fret de proximité)
Compare STEF TRANSPORT AGEN with other companies in the same sector:
Frequently asked questions about STEF TRANSPORT AGEN
What is the revenue of STEF TRANSPORT AGEN ?
The revenue of STEF TRANSPORT AGEN in 2024 is 40.0 M€.
Is STEF TRANSPORT AGEN profitable?
Yes, STEF TRANSPORT AGEN generated a net profit of 2.9 M€ in 2024.
Where is the headquarters of STEF TRANSPORT AGEN ?
The headquarters of STEF TRANSPORT AGEN is located in ESTILLAC (47310), in the department Lot-et-Garonne.
Where to find the tax return of STEF TRANSPORT AGEN ?
The tax return of STEF TRANSPORT AGEN is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does STEF TRANSPORT AGEN operate?
STEF TRANSPORT AGEN operates in the sector Transports routiers de fret de proximité (NAF code 49.41B). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Drehen Sie Ihr Telefon ins Querformat, um das Diagramm anzuzeigen